Greiðslur: óverðtryggt
Fyrsti vaxtadagur
01.02.2020
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
6,10%
Ársverðbólga
0,00%
Andvirði skuldabréfs
9.818.000
Heildar lántökukostnaður
182.000
Heildar endurgreiðsla
13.081.556
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
10.000.000
3.063.556
0
18.000
13.081.556
1
01.03.2020
10.000.000
83.333
38.972
0
150
122.456
2
01.04.2020
9.916.667
83.333
50.410
0
150
133.893
3
01.05.2020
9.833.333
83.333
49.986
0
150
133.469
4
01.06.2020
9.750.000
83.333
49.563
0
150
133.046
5
01.07.2020
9.666.667
83.333
49.139
0
150
132.622
6
01.08.2020
9.583.333
83.333
48.715
0
150
132.199
7
01.09.2020
9.500.000
83.333
48.292
0
150
131.775
8
01.10.2020
9.416.667
83.333
47.868
0
150
131.351
9
01.11.2020
9.333.333
83.333
47.444
0
150
130.928
10
01.12.2020
9.250.000
83.333
47.021
0
150
130.504
11
01.01.2021
9.166.667
83.333
46.597
0
150
130.081
12
01.02.2021
9.083.333
83.333
46.174
0
150
129.657
13
01.03.2021
9.000.000
83.333
45.750
0
150
129.233
14
01.04.2021
8.916.667
83.333
45.326
0
150
128.810
15
01.05.2021
8.833.333
83.333
44.903
0
150
128.386
16
01.06.2021
8.750.000
83.333
44.479
0
150
127.963
17
01.07.2021
8.666.667
83.333
44.056
0
150
127.539
18
01.08.2021
8.583.333
83.333
43.632
0
150
127.115
19
01.09.2021
8.500.000
83.333
43.208
0
150
126.692
20
01.10.2021
8.416.667
83.333
42.785
0
150
126.268
21
01.11.2021
8.333.333
83.333
42.361
0
150
125.844
22
01.12.2021
8.250.000
83.333
41.937
0
150
125.421
23
01.01.2022
8.166.667
83.333
41.514
0
150
124.997
24
01.02.2022
8.083.333
83.333
41.090
0
150
124.574
25
01.03.2022
8.000.000
83.333
40.667
0
150
124.150
26
01.04.2022
7.916.667
83.333
40.243
0
150
123.726
27
01.05.2022
7.833.333
83.333
39.819
0
150
123.303
28
01.06.2022
7.750.000
83.333
39.396
0
150
122.879
29
01.07.2022
7.666.667
83.333
38.972
0
150
122.456
30
01.08.2022
7.583.333
83.333
38.549
0
150
122.032
31
01.09.2022
7.500.000
83.333
38.125
0
150
121.608
32
01.10.2022
7.416.667
83.333
37.701
0
150
121.185
33
01.11.2022
7.333.333
83.333
37.278
0
150
120.761
34
01.12.2022
7.250.000
83.333
36.854
0
150
120.338
35
01.01.2023
7.166.667
83.333
36.431
0
150
119.914
36
01.02.2023
7.083.333
83.333
36.007
0
150
119.490
37
01.03.2023
7.000.000
83.333
35.583
0
150
119.067
38
01.04.2023
6.916.667
83.333
35.160
0
150
118.643
39
01.05.2023
6.833.333
83.333
34.736
0
150
118.219
40
01.06.2023
6.750.000
83.333
34.313
0
150
117.796
41
01.07.2023
6.666.667
83.333
33.889
0
150
117.372
42
01.08.2023
6.583.333
83.333
33.465
0
150
116.949
43
01.09.2023
6.500.000
83.333
33.042
0
150
116.525
44
01.10.2023
6.416.667
83.333
32.618
0
150
116.101
45
01.11.2023
6.333.333
83.333
32.194
0
150
115.678
46
01.12.2023
6.250.000
83.333
31.771
0
150
115.254
47
01.01.2024
6.166.667
83.333
31.347
0
150
114.831
48
01.02.2024
6.083.333
83.333
30.924
0
150
114.407
49
01.03.2024
6.000.000
83.333
30.500
0
150
113.983
50
01.04.2024
5.916.667
83.333
30.076
0
150
113.560
51
01.05.2024
5.833.333
83.333
29.653
0
150
113.136
52
01.06.2024
5.750.000
83.333
29.229
0
150
112.713
53
01.07.2024
5.666.667
83.333
28.806
0
150
112.289
54
01.08.2024
5.583.333
83.333
28.382
0
150
111.865
55
01.09.2024
5.500.000
83.333
27.958
0
150
111.442
56
01.10.2024
5.416.667
83.333
27.535
0
150
111.018
57
01.11.2024
5.333.333
83.333
27.111
0
150
110.594
58
01.12.2024
5.250.000
83.333
26.688
0
150
110.171
59
01.01.2025
5.166.667
83.333
26.264
0
150
109.747
60
01.02.2025
5.083.333
83.333
25.840
0
150
109.324
61
01.03.2025
5.000.000
83.333
25.417
0
150
108.900
62
01.04.2025
4.916.667
83.333
24.993
0
150
108.476
63
01.05.2025
4.833.333
83.333
24.569
0
150
108.053
64
01.06.2025
4.750.000
83.333
24.146
0
150
107.629
65
01.07.2025
4.666.667
83.333
23.722
0
150
107.206
66
01.08.2025
4.583.333
83.333
23.299
0
150
106.782
67
01.09.2025
4.500.000
83.333
22.875
0
150
106.358
68
01.10.2025
4.416.667
83.333
22.451
0
150
105.935
69
01.11.2025
4.333.333
83.333
22.028
0
150
105.511
70
01.12.2025
4.250.000
83.333
21.604
0
150
105.088
71
01.01.2026
4.166.667
83.333
21.181
0
150
104.664
72
01.02.2026
4.083.333
83.333
20.757
0
150
104.240
73
01.03.2026
4.000.000
83.333
20.333
0
150
103.817
74
01.04.2026
3.916.667
83.333
19.910
0
150
103.393
75
01.05.2026
3.833.333
83.333
19.486
0
150
102.969
76
01.06.2026
3.750.000
83.333
19.063
0
150
102.546
77
01.07.2026
3.666.667
83.333
18.639
0
150
102.122
78
01.08.2026
3.583.333
83.333
18.215
0
150
101.699
79
01.09.2026
3.500.000
83.333
17.792
0
150
101.275
80
01.10.2026
3.416.667
83.333
17.368
0
150
100.851
81
01.11.2026
3.333.333
83.333
16.944
0
150
100.428
82
01.12.2026
3.250.000
83.333
16.521
0
150
100.004
83
01.01.2027
3.166.667
83.333
16.097
0
150
99.581
84
01.02.2027
3.083.333
83.333
15.674
0
150
99.157
85
01.03.2027
3.000.000
83.333
15.250
0
150
98.733
86
01.04.2027
2.916.667
83.333
14.826
0
150
98.310
87
01.05.2027
2.833.333
83.333
14.403
0
150
97.886
88
01.06.2027
2.750.000
83.333
13.979
0
150
97.463
89
01.07.2027
2.666.667
83.333
13.556
0
150
97.039
90
01.08.2027
2.583.333
83.333
13.132
0
150
96.615
91
01.09.2027
2.500.000
83.333
12.708
0
150
96.192
92
01.10.2027
2.416.667
83.333
12.285
0
150
95.768
93
01.11.2027
2.333.333
83.333
11.861
0
150
95.344
94
01.12.2027
2.250.000
83.333
11.438
0
150
94.921
95
01.01.2028
2.166.667
83.333
11.014
0
150
94.497
96
01.02.2028
2.083.333
83.333
10.590
0
150
94.074
97
01.03.2028
2.000.000
83.333
10.167
0
150
93.650
98
01.04.2028
1.916.667
83.333
9.743
0
150
93.226
99
01.05.2028
1.833.333
83.333
9.319
0
150
92.803
100
01.06.2028
1.750.000
83.333
8.896
0
150
92.379
101
01.07.2028
1.666.667
83.333
8.472
0
150
91.956
102
01.08.2028
1.583.333
83.333
8.049
0
150
91.532
103
01.09.2028
1.500.000
83.333
7.625
0
150
91.108
104
01.10.2028
1.416.667
83.333
7.201
0
150
90.685
105
01.11.2028
1.333.333
83.333
6.778
0
150
90.261
106
01.12.2028
1.250.000
83.333
6.354
0
150
89.838
107
01.01.2029
1.166.667
83.333
5.931
0
150
89.414
108
01.02.2029
1.083.333
83.333
5.507
0
150
88.990
109
01.03.2029
1.000.000
83.333
5.083
0
150
88.567
110
01.04.2029
916.667
83.333
4.660
0
150
88.143
111
01.05.2029
833.333
83.333
4.236
0
150
87.719
112
01.06.2029
750.000
83.333
3.813
0
150
87.296
113
01.07.2029
666.667
83.333
3.389
0
150
86.872
114
01.08.2029
583.333
83.333
2.965
0
150
86.449
115
01.09.2029
500.000
83.333
2.542
0
150
86.025
116
01.10.2029
416.667
83.333
2.118
0
150
85.601
117
01.11.2029
333.333
83.333
1.694
0
150
85.178
118
01.12.2029
250.000
83.333
1.271
0
150
84.754
119
01.01.2030
166.667
83.333
847
0
150
84.331
120
01.02.2030
83.333
83.333
424
0
150
83.907
Greiðslur: blandað (óverðtryggt)
Fyrsti vaxtadagur
01.02.2020
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
6,10%
Ársverðbólga
0,00%
Andvirði skuldabréfs
4.908.000
Heildar lántökukostnaður
92.000
Heildar endurgreiðsla
6.549.778
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
5.000.000
1.531.778
0
18.000
6.549.778
1
01.03.2020
5.000.000
41.667
19.486
0
150
61.303
2
01.04.2020
4.958.333
41.667
25.205
0
150
67.022
3
01.05.2020
4.916.667
41.667
24.993
0
150
66.810
4
01.06.2020
4.875.000
41.667
24.781
0
150
66.598
5
01.07.2020
4.833.333
41.667
24.569
0
150
66.386
6
01.08.2020
4.791.667
41.667
24.358
0
150
66.174
7
01.09.2020
4.750.000
41.667
24.146
0
150
65.963
8
01.10.2020
4.708.333
41.667
23.934
0
150
65.751
9
01.11.2020
4.666.667
41.667
23.722
0
150
65.539
10
01.12.2020
4.625.000
41.667
23.510
0
150
65.327
11
01.01.2021
4.583.333
41.667
23.299
0
150
65.115
12
01.02.2021
4.541.667
41.667
23.087
0
150
64.903
13
01.03.2021
4.500.000
41.667
22.875
0
150
64.692
14
01.04.2021
4.458.333
41.667
22.663
0
150
64.480
15
01.05.2021
4.416.667
41.667
22.451
0
150
64.268
16
01.06.2021
4.375.000
41.667
22.240
0
150
64.056
17
01.07.2021
4.333.333
41.667
22.028
0
150
63.844
18
01.08.2021
4.291.667
41.667
21.816
0
150
63.633
19
01.09.2021
4.250.000
41.667
21.604
0
150
63.421
20
01.10.2021
4.208.333
41.667
21.392
0
150
63.209
21
01.11.2021
4.166.667
41.667
21.181
0
150
62.997
22
01.12.2021
4.125.000
41.667
20.969
0
150
62.785
23
01.01.2022
4.083.333
41.667
20.757
0
150
62.574
24
01.02.2022
4.041.667
41.667
20.545
0
150
62.362
25
01.03.2022
4.000.000
41.667
20.333
0
150
62.150
26
01.04.2022
3.958.333
41.667
20.122
0
150
61.938
27
01.05.2022
3.916.667
41.667
19.910
0
150
61.726
28
01.06.2022
3.875.000
41.667
19.698
0
150
61.515
29
01.07.2022
3.833.333
41.667
19.486
0
150
61.303
30
01.08.2022
3.791.667
41.667
19.274
0
150
61.091
31
01.09.2022
3.750.000
41.667
19.063
0
150
60.879
32
01.10.2022
3.708.333
41.667
18.851
0
150
60.667
33
01.11.2022
3.666.667
41.667
18.639
0
150
60.456
34
01.12.2022
3.625.000
41.667
18.427
0
150
60.244
35
01.01.2023
3.583.333
41.667
18.215
0
150
60.032
36
01.02.2023
3.541.667
41.667
18.003
0
150
59.820
37
01.03.2023
3.500.000
41.667
17.792
0
150
59.608
38
01.04.2023
3.458.333
41.667
17.580
0
150
59.397
39
01.05.2023
3.416.667
41.667
17.368
0
150
59.185
40
01.06.2023
3.375.000
41.667
17.156
0
150
58.973
41
01.07.2023
3.333.333
41.667
16.944
0
150
58.761
42
01.08.2023
3.291.667
41.667
16.733
0
150
58.549
43
01.09.2023
3.250.000
41.667
16.521
0
150
58.338
44
01.10.2023
3.208.333
41.667
16.309
0
150
58.126
45
01.11.2023
3.166.667
41.667
16.097
0
150
57.914
46
01.12.2023
3.125.000
41.667
15.885
0
150
57.702
47
01.01.2024
3.083.333
41.667
15.674
0
150
57.490
48
01.02.2024
3.041.667
41.667
15.462
0
150
57.278
49
01.03.2024
3.000.000
41.667
15.250
0
150
57.067
50
01.04.2024
2.958.333
41.667
15.038
0
150
56.855
51
01.05.2024
2.916.667
41.667
14.826
0
150
56.643
52
01.06.2024
2.875.000
41.667
14.615
0
150
56.431
53
01.07.2024
2.833.333
41.667
14.403
0
150
56.219
54
01.08.2024
2.791.667
41.667
14.191
0
150
56.008
55
01.09.2024
2.750.000
41.667
13.979
0
150
55.796
56
01.10.2024
2.708.333
41.667
13.767
0
150
55.584
57
01.11.2024
2.666.667
41.667
13.556
0
150
55.372
58
01.12.2024
2.625.000
41.667
13.344
0
150
55.160
59
01.01.2025
2.583.333
41.667
13.132
0
150
54.949
60
01.02.2025
2.541.667
41.667
12.920
0
150
54.737
61
01.03.2025
2.500.000
41.667
12.708
0
150
54.525
62
01.04.2025
2.458.333
41.667
12.497
0
150
54.313
63
01.05.2025
2.416.667
41.667
12.285
0
150
54.101
64
01.06.2025
2.375.000
41.667
12.073
0
150
53.890
65
01.07.2025
2.333.333
41.667
11.861
0
150
53.678
66
01.08.2025
2.291.667
41.667
11.649
0
150
53.466
67
01.09.2025
2.250.000
41.667
11.438
0
150
53.254
68
01.10.2025
2.208.333
41.667
11.226
0
150
53.042
69
01.11.2025
2.166.667
41.667
11.014
0
150
52.831
70
01.12.2025
2.125.000
41.667
10.802
0
150
52.619
71
01.01.2026
2.083.333
41.667
10.590
0
150
52.407
72
01.02.2026
2.041.667
41.667
10.378
0
150
52.195
73
01.03.2026
2.000.000
41.667
10.167
0
150
51.983
74
01.04.2026
1.958.333
41.667
9.955
0
150
51.772
75
01.05.2026
1.916.667
41.667
9.743
0
150
51.560
76
01.06.2026
1.875.000
41.667
9.531
0
150
51.348
77
01.07.2026
1.833.333
41.667
9.319
0
150
51.136
78
01.08.2026
1.791.667
41.667
9.108
0
150
50.924
79
01.09.2026
1.750.000
41.667
8.896
0
150
50.713
80
01.10.2026
1.708.333
41.667
8.684
0
150
50.501
81
01.11.2026
1.666.667
41.667
8.472
0
150
50.289
82
01.12.2026
1.625.000
41.667
8.260
0
150
50.077
83
01.01.2027
1.583.333
41.667
8.049
0
150
49.865
84
01.02.2027
1.541.667
41.667
7.837
0
150
49.653
85
01.03.2027
1.500.000
41.667
7.625
0
150
49.442
86
01.04.2027
1.458.333
41.667
7.413
0
150
49.230
87
01.05.2027
1.416.667
41.667
7.201
0
150
49.018
88
01.06.2027
1.375.000
41.667
6.990
0
150
48.806
89
01.07.2027
1.333.333
41.667
6.778
0
150
48.594
90
01.08.2027
1.291.667
41.667
6.566
0
150
48.383
91
01.09.2027
1.250.000
41.667
6.354
0
150
48.171
92
01.10.2027
1.208.333
41.667
6.142
0
150
47.959
93
01.11.2027
1.166.667
41.667
5.931
0
150
47.747
94
01.12.2027
1.125.000
41.667
5.719
0
150
47.535
95
01.01.2028
1.083.333
41.667
5.507
0
150
47.324
96
01.02.2028
1.041.667
41.667
5.295
0
150
47.112
97
01.03.2028
1.000.000
41.667
5.083
0
150
46.900
98
01.04.2028
958.333
41.667
4.872
0
150
46.688
99
01.05.2028
916.667
41.667
4.660
0
150
46.476
100
01.06.2028
875.000
41.667
4.448
0
150
46.265
101
01.07.2028
833.333
41.667
4.236
0
150
46.053
102
01.08.2028
791.667
41.667
4.024
0
150
45.841
103
01.09.2028
750.000
41.667
3.813
0
150
45.629
104
01.10.2028
708.333
41.667
3.601
0
150
45.417
105
01.11.2028
666.667
41.667
3.389
0
150
45.206
106
01.12.2028
625.000
41.667
3.177
0
150
44.994
107
01.01.2029
583.333
41.667
2.965
0
150
44.782
108
01.02.2029
541.667
41.667
2.753
0
150
44.570
109
01.03.2029
500.000
41.667
2.542
0
150
44.358
110
01.04.2029
458.333
41.667
2.330
0
150
44.147
111
01.05.2029
416.667
41.667
2.118
0
150
43.935
112
01.06.2029
375.000
41.667
1.906
0
150
43.723
113
01.07.2029
333.333
41.667
1.694
0
150
43.511
114
01.08.2029
291.667
41.667
1.483
0
150
43.299
115
01.09.2029
250.000
41.667
1.271
0
150
43.088
116
01.10.2029
208.333
41.667
1.059
0
150
42.876
117
01.11.2029
166.667
41.667
847
0
150
42.664
118
01.12.2029
125.000
41.667
635
0
150
42.452
119
01.01.2030
83.333
41.667
424
0
150
42.240
120
01.02.2030
41.667
41.667
212
0
150
42.028
Greiðslur: blandað (verðtryggt)
Fyrsti vaxtadagur
01.02.2020
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
5,70%
Ársverðbólga
2,50%
Andvirði skuldabréfs
4.908.000
Heildar lántökukostnaður
92.000
Heildar endurgreiðsla
7.055.032
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
5.508.952
1.528.080
855.970
18.000
7.055.032
1
01.03.2020
5.007.894
41.732
18.237
96
150
60.120
2
01.04.2020
4.974.002
41.798
23.627
273
150
65.575
3
01.05.2020
4.939.991
41.864
23.465
408
150
65.479
4
01.06.2020
4.905.860
41.930
23.303
544
150
65.383
5
01.07.2020
4.871.609
41.997
23.140
679
150
65.287
6
01.08.2020
4.837.238
42.063
22.977
813
150
65.190
7
01.09.2020
4.802.745
42.129
22.813
947
150
65.092
8
01.10.2020
4.768.132
42.196
22.649
1.081
150
64.994
9
01.11.2020
4.733.398
42.262
22.484
1.214
150
64.896
10
01.12.2020
4.698.542
42.329
22.318
1.347
150
64.797
11
01.01.2021
4.663.564
42.396
22.152
1.479
150
64.698
12
01.02.2021
4.628.464
42.463
21.985
1.611
150
64.598
13
01.03.2021
4.593.241
42.530
21.818
1.743
150
64.498
14
01.04.2021
4.557.896
42.597
21.650
1.874
150
64.397
15
01.05.2021
4.522.428
42.664
21.482
2.005
150
64.296
16
01.06.2021
4.486.836
42.732
21.312
2.135
150
64.194
17
01.07.2021
4.451.121
42.799
21.143
2.265
150
64.092
18
01.08.2021
4.415.282
42.867
20.973
2.394
150
63.989
19
01.09.2021
4.379.318
42.934
20.802
2.523
150
63.886
20
01.10.2021
4.343.230
43.002
20.630
2.651
150
63.783
21
01.11.2021
4.307.017
43.070
20.458
2.779
150
63.679
22
01.12.2021
4.270.679
43.138
20.286
2.907
150
63.574
23
01.01.2022
4.234.216
43.206
20.113
3.034
150
63.469
24
01.02.2022
4.197.626
43.274
19.939
3.161
150
63.363
25
01.03.2022
4.160.911
43.343
19.764
3.287
150
63.257
26
01.04.2022
4.124.069
43.411
19.589
3.413
150
63.151
27
01.05.2022
4.087.100
43.480
19.414
3.538
150
63.044
28
01.06.2022
4.050.005
43.548
19.238
3.663
150
62.936
29
01.07.2022
4.012.782
43.617
19.061
3.787
150
62.828
30
01.08.2022
3.975.431
43.686
18.883
3.911
150
62.719
31
01.09.2022
3.937.953
43.755
18.705
4.034
150
62.610
32
01.10.2022
3.900.346
43.824
18.527
4.157
150
62.501
33
01.11.2022
3.862.610
43.893
18.347
4.279
150
62.391
34
01.12.2022
3.824.746
43.963
18.168
4.401
150
62.280
35
01.01.2023
3.786.753
44.032
17.987
4.522
150
62.169
36
01.02.2023
3.748.630
44.102
17.806
4.643
150
62.058
37
01.03.2023
3.710.377
44.171
17.624
4.763
150
61.945
38
01.04.2023
3.671.994
44.241
17.442
4.883
150
61.833
39
01.05.2023
3.633.481
44.311
17.259
5.003
150
61.720
40
01.06.2023
3.594.837
44.381
17.075
5.121
150
61.606
41
01.07.2023
3.556.062
44.451
16.891
5.240
150
61.492
42
01.08.2023
3.517.155
44.521
16.706
5.357
150
61.377
43
01.09.2023
3.478.117
44.591
16.521
5.475
150
61.262
44
01.10.2023
3.438.947
44.662
16.335
5.591
150
61.147
45
01.11.2023
3.399.644
44.732
16.148
5.708
150
61.030
46
01.12.2023
3.360.209
44.803
15.961
5.823
150
60.914
47
01.01.2024
3.320.641
44.874
15.773
5.938
150
60.797
48
01.02.2024
3.280.939
44.944
15.584
6.053
150
60.679
49
01.03.2024
3.241.104
45.015
15.395
6.167
150
60.561
50
01.04.2024
3.201.134
45.086
15.205
6.280
150
60.442
51
01.05.2024
3.161.031
45.158
15.015
6.393
150
60.322
52
01.06.2024
3.120.793
45.229
14.824
6.506
150
60.203
53
01.07.2024
3.080.420
45.300
14.632
6.618
150
60.082
54
01.08.2024
3.039.911
45.372
14.440
6.729
150
59.961
55
01.09.2024
2.999.267
45.443
14.247
6.839
150
59.840
56
01.10.2024
2.958.487
45.515
14.053
6.950
150
59.718
57
01.11.2024
2.917.571
45.587
13.858
7.059
150
59.596
58
01.12.2024
2.876.519
45.659
13.663
7.168
150
59.472
59
01.01.2025
2.835.329
45.731
13.468
7.277
150
59.349
60
01.02.2025
2.794.002
45.803
13.272
7.384
150
59.225
61
01.03.2025
2.752.538
45.876
13.075
7.492
150
59.100
62
01.04.2025
2.710.936
45.948
12.877
7.598
150
58.975
63
01.05.2025
2.669.195
46.021
12.679
7.704
150
58.849
64
01.06.2025
2.627.316
46.093
12.480
7.810
150
58.723
65
01.07.2025
2.585.298
46.166
12.280
7.915
150
58.596
66
01.08.2025
2.543.141
46.239
12.080
8.019
150
58.469
67
01.09.2025
2.500.844
46.312
11.879
8.122
150
58.341
68
01.10.2025
2.458.407
46.385
11.677
8.226
150
58.212
69
01.11.2025
2.415.831
46.458
11.475
8.449
150
58.083
70
01.12.2025
2.373.113
46.532
11.272
8.550
150
57.954
71
01.01.2026
2.330.255
46.605
11.069
8.651
150
57.824
72
01.02.2026
2.287.255
46.679
10.864
8.751
150
57.693
73
01.03.2026
2.244.114
46.752
10.660
8.851
150
57.562
74
01.04.2026
2.200.831
46.826
10.454
8.950
150
57.430
75
01.05.2026
2.157.405
46.900
10.248
9.048
150
57.298
76
01.06.2026
2.113.837
46.974
10.041
9.146
150
57.165
77
01.07.2026
2.070.127
47.048
9.833
9.243
150
57.031
78
01.08.2026
2.026.272
47.123
9.625
9.340
150
56.897
79
01.09.2026
1.982.274
47.197
9.416
9.435
150
56.763
80
01.10.2026
1.938.133
47.272
9.206
9.531
150
56.628
81
01.11.2026
1.893.846
47.346
8.996
9.625
150
56.492
82
01.12.2026
1.849.416
47.421
8.785
9.719
150
56.356
83
01.01.2027
1.804.840
47.496
8.573
9.812
150
56.219
84
01.02.2027
1.760.118
47.571
8.361
9.905
150
56.081
85
01.03.2027
1.715.251
47.646
8.147
9.996
150
55.943
86
01.04.2027
1.670.238
47.721
7.934
10.087
150
55.805
87
01.05.2027
1.625.079
47.796
7.719
10.178
150
55.666
88
01.06.2027
1.579.773
47.872
7.504
10.268
150
55.526
89
01.07.2027
1.534.320
47.947
7.288
10.357
150
55.386
90
01.08.2027
1.488.719
48.023
7.071
10.445
150
55.245
91
01.09.2027
1.442.970
48.099
6.854
10.533
150
55.103
92
01.10.2027
1.397.073
48.175
6.636
10.620
150
54.961
93
01.11.2027
1.351.028
48.251
6.417
10.706
150
54.818
94
01.12.2027
1.304.834
48.327
6.198
10.791
150
54.675
95
01.01.2028
1.258.491
48.403
5.978
10.876
150
54.531
96
01.02.2028
1.211.998
48.480
5.757
10.960
150
54.387
97
01.03.2028
1.165.355
48.556
5.535
11.044
150
54.242
98
01.04.2028
1.118.562
48.633
5.313
11.126
150
54.096
99
01.05.2028
1.071.618
48.710
5.090
11.208
150
53.950
100
01.06.2028
1.024.523
48.787
4.866
11.290
150
53.803
101
01.07.2028
977.277
48.864
4.642
11.370
150
53.656
102
01.08.2028
929.879
48.941
4.417
11.450
150
53.508
103
01.09.2028
882.328
49.018
4.191
11.529
150
53.359
104
01.10.2028
834.626
49.096
3.964
11.607
150
53.210
105
01.11.2028
786.770
49.173
3.737
11.684
150
53.060
106
01.12.2028
738.762
49.251
3.509
11.761
150
52.910
107
01.01.2029
690.600
49.329
3.280
11.837
150
52.759
108
01.02.2029
642.284
49.406
3.051
11.912
150
52.607
109
01.03.2029
593.813
49.484
2.821
11.987
150
52.455
110
01.04.2029
545.188
49.563
2.590
12.060
150
52.302
111
01.05.2029
496.408
49.641
2.358
12.133
150
52.149
112
01.06.2029
447.473
49.719
2.125
12.205
150
51.995
113
01.07.2029
398.381
49.798
1.892
12.276
150
51.840
114
01.08.2029
349.134
49.876
1.658
12.347
150
51.685
115
01.09.2029
299.730
49.955
1.424
12.417
150
51.529
116
01.10.2029
250.170
50.034
1.188
12.485
150
51.372
117
01.11.2029
200.452
50.113
952
12.553
150
51.215
118
01.12.2029
150.576
50.192
715
12.621
150
51.057
119
01.01.2030
100.543
50.271
478
12.687
150
50.899
120
01.02.2030
50.351
50.351
239
12.753
150
50.740
Greiðslur: verðtryggt
Fyrsti vaxtadagur
01.02.2020
Lánstími
120 mánuðir
Mánuðir milli gjalddaga
1
Nafnvextir á ári
5,70%
Ársverðbólga
2,50%
Andvirði skuldabréfs
9.818.000
Heildar lántökukostnaður
182.000
Heildar endurgreiðsla
14.092.064
Nr
Greiðsludagur
Eftirstöðvar
Afborgun
Vextir
Verðbætur
Kostnaður
Samtals greitt
Samtals
11.017.904
3.056.160
1.711.940
18.000
14.092.064
1
01.03.2020
10.015.788
83.465
36.474
192
150
120.089
2
01.04.2020
9.948.005
83.597
47.253
545
150
131.000
3
01.05.2020
9.879.982
83.729
46.930
817
150
130.809
4
01.06.2020
9.811.720
83.861
46.606
1.087
150
130.617
5
01.07.2020
9.743.218
83.993
46.280
1.357
150
130.424
6
01.08.2020
9.674.475
84.126
45.954
1.626
150
130.230
7
01.09.2020
9.605.491
84.259
45.626
1.894
150
130.035
8
01.10.2020
9.536.264
84.392
45.297
2.161
150
129.839
9
01.11.2020
9.466.796
84.525
44.967
2.428
150
129.642
10
01.12.2020
9.397.084
84.658
44.636
2.694
150
129.445
11
01.01.2021
9.327.128
84.792
44.304
2.958
150
129.246
12
01.02.2021
9.256.928
84.926
43.970
3.222
150
129.046
13
01.03.2021
9.186.483
85.060
43.636
3.486
150
128.846
14
01.04.2021
9.115.793
85.194
43.300
3.748
150
128.644
15
01.05.2021
9.044.856
85.329
42.963
4.009
150
128.442
16
01.06.2021
8.973.673
85.464
42.625
4.270
150
128.238
17
01.07.2021
8.902.242
85.598
42.286
4.529
150
128.034
18
01.08.2021
8.830.564
85.734
41.945
4.788
150
127.829
19
01.09.2021
8.758.637
85.869
41.604
5.046
150
127.623
20
01.10.2021
8.686.460
86.005
41.261
5.303
150
127.415
21
01.11.2021
8.614.034
86.140
40.917
5.559
150
127.207
22
01.12.2021
8.541.358
86.276
40.571
5.814
150
126.998
23
01.01.2022
8.468.431
86.413
40.225
6.068
150
126.788
24
01.02.2022
8.395.252
86.549
39.877
6.321
150
126.576
25
01.03.2022
8.321.821
86.686
39.529
6.574
150
126.364
26
01.04.2022
8.248.137
86.822
39.179
6.825
150
126.151
27
01.05.2022
8.174.200
86.960
38.827
7.076
150
125.937
28
01.06.2022
8.100.009
87.097
38.475
7.325
150
125.722
29
01.07.2022
8.025.563
87.234
38.121
7.574
150
125.506
30
01.08.2022
7.950.862
87.372
37.767
7.821
150
125.289
31
01.09.2022
7.875.905
87.510
37.411
8.068
150
125.071
32
01.10.2022
7.800.692
87.648
37.053
8.313
150
124.852
33
01.11.2022
7.725.221
87.787
36.695
8.558
150
124.631
34
01.12.2022
7.649.493
87.925
36.335
8.802
150
124.410
35
01.01.2023
7.573.506
88.064
35.974
9.044
150
124.188
36
01.02.2023
7.497.260
88.203
35.612
9.286
150
123.965
37
01.03.2023
7.420.755
88.342
35.249
9.527
150
123.741
38
01.04.2023
7.343.989
88.482
34.884
9.766
150
123.516
39
01.05.2023
7.266.962
88.621
34.518
10.005
150
123.290
40
01.06.2023
7.189.674
88.761
34.151
10.243
150
123.062
41
01.07.2023
7.112.124
88.902
33.783
10.479
150
122.834
42
01.08.2023
7.034.311
89.042
33.413
10.715
150
122.605
43
01.09.2023
6.956.234
89.182
33.042
10.949
150
122.375
44
01.10.2023
6.877.894
89.323
32.670
11.183
150
122.143
45
01.11.2023
6.799.288
89.464
32.297
11.415
150
121.911
46
01.12.2023
6.720.418
89.606
31.922
11.646
150
121.678
47
01.01.2024
6.641.281
89.747
31.546
11.877
150
121.443
48
01.02.2024
6.561.878
89.889
31.169
12.106
150
121.208
49
01.03.2024
6.482.207
90.031
30.790
12.334
150
120.971
50
01.04.2024
6.402.269
90.173
30.411
12.561
150
120.734
51
01.05.2024
6.322.062
90.315
30.030
12.787
150
120.495
52
01.06.2024
6.241.585
90.458
29.648
13.011
150
120.255
53
01.07.2024
6.160.839
90.601
29.264
13.235
150
120.015
54
01.08.2024
6.079.822
90.744
28.879
13.458
150
119.773
55
01.09.2024
5.998.534
90.887
28.493
13.679
150
119.530
56
01.10.2024
5.916.975
91.030
28.106
13.899
150
119.286
57
01.11.2024
5.835.143
91.174
27.717
14.118
150
119.041
58
01.12.2024
5.753.037
91.318
27.327
14.336
150
118.795
59
01.01.2025
5.670.658
91.462
26.936
14.553
150
118.548
60
01.02.2025
5.588.004
91.607
26.543
14.769
150
118.300
61
01.03.2025
5.505.076
91.751
26.149
14.983
150
118.050
62
01.04.2025
5.421.871
91.896
25.754
15.196
150
117.800
63
01.05.2025
5.338.390
92.041
25.357
15.409
150
117.549
64
01.06.2025
5.254.632
92.187
24.960
15.619
150
117.296
65
01.07.2025
5.170.596
92.332
24.560
15.829
150
117.042
66
01.08.2025
5.086.282
92.478
24.160
16.038
150
116.788
67
01.09.2025
5.001.688
92.624
23.758
16.245
150
116.532
68
01.10.2025
4.916.815
92.770
23.355
16.451
150
116.275
69
01.11.2025
4.831.661
92.917
22.950
16.897
150
116.017
70
01.12.2025
4.746.226
93.063
22.545
17.100
150
115.758
71
01.01.2026
4.660.510
93.210
22.137
17.302
150
115.498
72
01.02.2026
4.574.510
93.357
21.729
17.503
150
115.236
73
01.03.2026
4.488.228
93.505
21.319
17.702
150
114.974
74
01.04.2026
4.401.662
93.652
20.908
17.900
150
114.710
75
01.05.2026
4.314.811
93.800
20.495
18.097
150
114.446
76
01.06.2026
4.227.675
93.948
20.081
18.292
150
114.180
77
01.07.2026
4.140.253
94.097
19.666
18.486
150
113.913
78
01.08.2026
4.052.545
94.245
19.250
18.679
150
113.645
79
01.09.2026
3.964.549
94.394
18.832
18.871
150
113.376
80
01.10.2026
3.876.265
94.543
18.412
19.061
150
113.105
81
01.11.2026
3.787.693
94.692
17.992
19.250
150
112.834
82
01.12.2026
3.698.831
94.842
17.569
19.438
150
112.561
83
01.01.2027
3.609.679
94.992
17.146
19.624
150
112.288
84
01.02.2027
3.520.237
95.142
16.721
19.809
150
112.013
85
01.03.2027
3.430.503
95.292
16.295
19.993
150
111.737
86
01.04.2027
3.340.477
95.442
15.867
20.175
150
111.459
87
01.05.2027
3.250.158
95.593
15.438
20.356
150
111.181
88
01.06.2027
3.159.546
95.744
15.008
20.535
150
110.902
89
01.07.2027
3.068.639
95.895
14.576
20.713
150
110.621
90
01.08.2027
2.977.438
96.046
14.143
20.890
150
110.339
91
01.09.2027
2.885.940
96.198
13.708
21.065
150
110.056
92
01.10.2027
2.794.147
96.350
13.272
21.239
150
109.772
93
01.11.2027
2.702.056
96.502
12.835
21.412
150
109.487
94
01.12.2027
2.609.668
96.654
12.396
21.583
150
109.200
95
01.01.2028
2.516.981
96.807
11.956
21.753
150
108.913
96
01.02.2028
2.423.995
96.960
11.514
21.921
150
108.624
97
01.03.2028
2.330.710
97.113
11.071
22.088
150
108.334
98
01.04.2028
2.237.123
97.266
10.626
22.253
150
108.043
99
01.05.2028
2.143.235
97.420
10.180
22.417
150
107.750
100
01.06.2028
2.049.046
97.574
9.733
22.579
150
107.457
101
01.07.2028
1.954.553
97.728
9.284
22.740
150
107.162
102
01.08.2028
1.859.757
97.882
8.834
22.899
150
106.866
103
01.09.2028
1.764.657
98.036
8.382
23.057
150
106.569
104
01.10.2028
1.669.252
98.191
7.929
23.214
150
106.270
105
01.11.2028
1.573.541
98.346
7.474
23.369
150
105.971
106
01.12.2028
1.477.524
98.502
7.018
23.522
150
105.670
107
01.01.2029
1.381.199
98.657
6.561
23.674
150
105.368
108
01.02.2029
1.284.567
98.813
6.102
23.824
150
105.065
109
01.03.2029
1.187.626
98.969
5.641
23.973
150
104.760
110
01.04.2029
1.090.376
99.125
5.179
24.120
150
104.454
111
01.05.2029
992.816
99.282
4.716
24.266
150
104.147
112
01.06.2029
894.945
99.438
4.251
24.410
150
103.839
113
01.07.2029
796.763
99.595
3.785
24.553
150
103.530
114
01.08.2029
698.268
99.753
3.317
24.694
150
103.219
115
01.09.2029
599.461
99.910
2.847
24.833
150
102.908
116
01.10.2029
500.339
100.068
2.377
24.971
150
102.594
117
01.11.2029
400.903
100.226
1.904
25.107
150
102.280
118
01.12.2029
301.152
100.384
1.430
25.242
150
101.965
119
01.01.2030
201.085
100.543
955
25.374
150
101.648
120
01.02.2030
100.701
100.701
478
25.506
150
101.330
Prenta
Afritaðu eftirfarandi slóð til að senda eða eiga:
Lánaslóð
Athugið að um áætlun er að ræða. Útreikningur sem hér er birtur miðast við gefnar forsendur. Endanlegur útreikningur láns er samkvæmt vaxta- og verðskrá Byggðastofnunar á hverjum tíma.